Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.47% first-year return on $67,179 initial cash invested.
-2.47%
Cash On Cash
5.91%
Cap Rate
0.99
DSCR
$2,316
Rent
-$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,316 income − $2,454 expenses = $138 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,316
Total Expenses
$2,454
Mortgage P&I
69%
$1,597
Property Taxes
6%
$142
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0